Abstract of cost

Providing and Fixing for Prof. Cabin and False Ceiling at prof. Ishwar Topa Building, Allahabad University,
N/W Prayagraj.

SLNo Description Qty Unit Rate Amount Remark

1 80mm Full Ht Partition with Frame Door
Providing & Fixing full height tile Based Partition System of overall
thickness 80mm having framework of aluminium extrusions covered with
snap fitted tiles on both sides. Partition system provides option of various
kinds of tiles like prelaminated board tiles, fabric tiles & white marker tiles &
Glass Tiles. All metallic parts undergo a 7 stage antirust treatment and are
powder coated in matt finish to a thickness of 40-60 microns. The modular
partitions are independent and grouted in the floors. The modular partitions
are an assembly of the following parts:-

FRAME - Frame forms the basic support structure for all other
components. The main vertical member of the frame bearing all the load is
made of min 1.5 mm thick aluminium extrusions and the horizontal
members are made of min 1.5mm aluminium extrusions. The Top & bottom
module are mounted over a skirting of 80mm height. The thickness of the
top will be min 1.00mm.

POST - The frames are connected at the junctions by aluminium

connectors/posts. The posts are made of aluminium extrusions of min
1.0mm thickness.
Panel Fixxing Clip -The exposed vertical and horizontal
faces of the Panel Clip are Push fitted. The trims are made of aluminum
extrusions of 1.0mm thickness and min 10.0mm width.

GROOVE COVERS - The vertical gaps between the tiles shall be properly
and uniformely maintained and shall be vertically covered by fixing specially
extruded aluminium section to maintain uniform groove on both the sides of
the partition.
TILES - The partition tiles shall be provided in Pre Laminated Particle
Board/Prelaminated MDF Board/ Fabric on Softboard/White Marker
Laminate / Magnetic / Glass Finsih. The Prelaminated Particle Board &
MDF Board tile are provided in 8 mm Prelaminated Particle Board with
decorative laminate on top and white balancing on unexposed face, having
all exposed edges sealed with PVC edge banding tape, pressed at 200○ C
with holt melt glue. The Marker Tiles are made up of 6mm particle board
pasted with 1mm white marker laminate, on the the exposed face having all
exposed edges sealed with PVC edge banding tape, pressed at 180o C
with hot melt glue on special edge banding machine. The Glass Panel are
made up of 6mm. The manufacturer should have valid ISO: 9001: 2015,
ISO: 14001: 2015,ISO 2700:2013 ,ISO- 45001: 2018 & ISO 50001: 2018
and BIFMA certificate.

1.1 Extra Provinding Flexiable Foam of 50 mm Thick having dencity of 48

Kgper CUM to be inserted into prefabricated slot comes with marking 980 sqm 6989.00 6849220.00
Cloths for the acoustic Purpose.
2 Modular Glass Door: Providing and fixing 12 mm thick frameless
toughened glass (IS-2835).door shutter of approved brand and
manufacture, including providing and fixing top & bottom pivot & double
action hydraulic floor spring type fixing arrangement and making necessary
holes, Door handle (Stainless Steel 'D' or 'H' type of size 300 mm x 19 mm
tubular Handle with Grade 304, CE certified, marked & conforming to EN -
1154, of approved quality) ,locking arrangement and stopper etc. for fixing
required door fittings, all complete as per direction of Engineer-in charge.
All floors & roof.  The rate shall include all design, any support (if required)
above false ceiling for fixing the partition, Engineering, 3d view and shop
drawing (cad & hard copy) including approval from client, labour, T&P, 35 sqm 9989.00 349615.00
scaffolding, other incidental charges including wastage, enabling temporary
services all fitting fixers nut bolts, washer, Buffer plates, fastener, anchors,
SS channel laminated glass etc. The above item should be as per
specification and sample approved by client. All hardware fittings are
stainless steel 304grade. Above item complete in all respect. All floors &
roo
3 Modular Flush Door: Providing and fixing door shutter / door jamb will be
made out of 20 SWG M.S sheet. The shutter are to be finished with
minimum 32 mm thick high quality Flush Door with 1mm Laminate pasted
on both sides of the frame work fitted with connector and with a vision
panel (150 mm x 1050 mm of 5 mm thick glass) All the panels are to be
fitted by using CRCA " C" profiles and PVC extrusions are used as
trimmings. The shutter will be fixed on Pivot hinges duly powder coated and
will have door closures, 30mm dia SS H handles, 3ft long, and locking
arrangement, door stopper and all other fittings required for smooth
operation and locking all inclusive of approved quality as per drawing &
direction of Engineer-in-Charge. All MS components and aluminium profile
are finished by 40-50 microns epoxy powder coating. The products should
be tested as per BIFMA standards. The product should have ISO 60 sqm 8979.00 538740.00
9001:2000 and ISO 14001-2004, OHSAS 18001:2007 certifications, BIFMA
certified. The above storage should be as per specification and sample
approved by client. The rate shall include all design, Engineering, 3d view
and shop drawing(cad & hard copy) including approval from client, labour,
T&P, scaffolding, other incidental charges including wastage, enabling
temporary services all fitting fixers nut bolts, washer, Buffer plates,
fastener, anchors, SS channel laminated glass etc.

4 Providing and fixing tiled false ceiling of specified materials of size 595x595
mm in true horizontal level, suspended on inter locking metal grid of hot
dipped galvanized steel sections ( galvanized @ 120 grams/ sqm, both side
inclusive) consisting of main "T" runner with suitably spaced joints to get
required length and of size 24x38 mm made from 0.30 mm thick (minimum)
sheet, spaced at 1200 mm center to center and cross "T" of size 24x25 mm
made of 0.30 mm thick (minimum) sheet, 1200 mm long spaced between
main "T" at 600 mm center to center to form a grid of 1200x600 mm and
secondary cross "T" of length 600 mm and size 24x25 mm made of 0.30
mm thick (minimum) sheet to be interlocked at middle of the 1200x600 mm
panel to form grids of 600x600 mm and wall angle of size 24x24x0.3 mm
and laying false ceiling tiles of approved texture in the grid including,
required cutting/making, opening for services like diffusers, grills, light
fittings, fixtures, smoke detectors etc. Main "T" runners to be suspended
from ceiling using GI slotted cleats of size 27 x 37 x 25 x1.6 mm fixed to
ceiling with 12.5 mm dia and 50 mm long dash fasteners, 4 mm GI
adjustable rods with galvanised butterfly level clips of size 85 x 30 x 0.8
mm spaced at 1200 mm center to center along main T, bottom exposed
width of 24 mm of all T-sections shall be pre-painted with polyester paint,
all complete for all heights as per specifications, drawings and as directed
by Engineer-in-charge.

4.1 GI Metal Ceiling Lay in perforated Tegular edge global white color tiles of
size 595x595 mm and 0.5 mm thick with 8 mm drop; made of GI sheet
having galvanizing of 100 gms/sqm (both sides inclusive) and 20%
perforation area with 1.8 mm dia holes and having NRC (Noise Reduction
Coefficient ) of 0.5, electro statically polyester powder coated of thickness 1600 sqm 1649.15 2638640.00
60 microns (minimum), including factory painted after bending and
perforation, and backed with a black Glass fiber acoustical fleece.
5 Providing and fixing false ceiling at all height including providing and fixing
of frame work made of special sections, power pressed from M.S. sheets
and galvanized with zinc coating of 120 gms/sqm (both side inclusive) as
per IS : 277 and consisting of angle cleats of size 25 mm wide x 1.6 mm
thick with flanges of 27 mm and 37mm, at 1200 mm centre to centre, one
flange fixed to the ceiling with dash fastener 12.5 mm dia x 50mm long with
6mm dia bolts, other flange of cleat fixed to the angle hangers of
25x10x0.50 mm of required length with nuts & bolts of required size and
other end of angle hanger fixed with intermediate G.I. channels 45x15x0.9
mm running at the spacing of 1200 mm centre to centre, to which the
ceiling section 0.5 mm thick bottom wedge of 80 mm with tapered flanges
of 26 mm each having lips of 10.5 mm, at 450 mm centre to centre, shall
be fixed in a direction perpendicular to G.I. intermediate channel with
connecting clips made out of 2.64 mm dia x 230 mm long G.I. wire at every
junction, including fixing perimeter channels 0.5 mm thick 27 mm high
having flanges of 20 mm and 30 mm long, the perimeter of ceiling fixed to
wall/partition with the help of rawl plugs at 450 mm centre, with 25mm long
dry wall screws @ 230 mm interval, including fixing of gypsum board to
ceiling section and perimeter channel with the help of dry wall screws of
size 3.5 x 25 mm at 230 mm c/c, including jointing and finishing to a flush
finish of tapered and square edges of the board with recommended jointing
compound , jointing tapes , finishing with jointing compound in 3 layers
covering upto 150 mm on both sides of joint and two coats of primer
suitable for board, all as per manufacturer's specification and also including
the cost of making openings for light fittings, grills, diffusers, cutouts made
with frame of perimeter channels suitably fixed, all complete as per
drawings, specification and direction of the Engineer in Charge but
excluding the cost of painting with

5.1 12.5 mm thick tapered edge gypsum plain board conforming to IS: 2095-
(Part I) : 2011 (Board with BIS certification marks) 230 sqm 1117.65 257060.00

Total 10633275.00
Add Cost Index @ 3.02% on DSR Item 4.1 & 5.1 Rs.2895700/- 87450.00
Total 10720725.00
Add Contengencies @ 3% 321622.00
Total 11042347.00
SAY 12050200.00

Junior Engineer Assistant Engineer Allahabad

CPWD, Allahabad CPWD, Allahabad
 A/R
Item no 30
80mm Full Ht Partition with Frame Door
Providing & Fixing full height tile Based Partition System of overall thickness 80mm having
framework of aluminium extrusions covered with snap fitted tiles on both sides. Partition
system provides option of various kinds of tiles like prelaminated board tiles, fabric tiles &
white marker tiles & Glass Tiles. All metallic parts undergo a 7 stage antirust treatment and are
powder coated in matt finish to a thickness of 40-60 microns. The modular partitions are
independent and grouted in the floors. The modular partitions are an assembly of the following
parts:-

Code Description Rate Unit Qty Total

Details of cost for 1sqm.
rate are taken as per Goderaj Quotations 6989.00 sqm 1 6989
Add 1 % for water charges 69.89
TOTAL 7058.89
Add 12% GST applicable on work contract, by
reversible method (multiplying factor 0.1405)
991.77
TOTAL 8050.66
Add 15 % for contractor's profit and overheads
1207.60
TOTAL 9258.26
Add 1 % for Labour Cess 92.58
Cost of 1sqm 9350.85
Say 9350.85

A/R

Item no 31
 Modular Glass Door: Providing and fixing 12 mm thick frameless toughened glass (IS-
2835).door shutter of approved brand and manufacture, including providing and fixing top &
bottom pivot & double action hydraulic floor spring type fixing arrangement and making
necessary holes, Door handle (Stainless Steel 'D' or 'H' type of size 300 mm x 19 mm tubular
Handle with Grade 304, CE certified, marked & conforming to EN - 1154, of approved quality)
,locking arrangement and stopper etc. for fixing required door fittings, all complete as per
direction of Engineer-in charge. All floors & roof.  The rate shall include all design, any
support (if required) above false ceiling for fixing the partition, Engineering, 3d view and shop
drawing (cad & hard copy) including approval from client, labour, T&P, scaffolding, other
incidental charges including wastage, enabling temporary services all fitting fixers nut bolts,
washer, Buffer plates, fastener, anchors, SS channel laminated glass etc. The above item should
be as per specification and sample approved by client. All hardware fittings are stainless steel
304grade. Above item complete in all respect. All floors & roo

Code Description Rate Unit Qty Total

Details of cost for 1sqm.
rate are taken as per Goderaj Quotations 9989.00 sqm 1 9989
Add 1 % for water charges 99.89
TOTAL 10088.89
Add 12% GST applicable on work contract, by
reversible method (multiplying factor 0.1405)
1417.49
TOTAL 11506.38
Add 15 % for contractor's profit and overheads
1725.96
TOTAL 13232.34
Add 1 % for Labour Cess 132.32
Cost of 1sqm 13364.66
Say 13364.70

Item no 32

Modular Flush Door: Providing and fixing door shutter / door jamb will be made out of 20
SWG M.S sheet. The shutter are to be finished with minimum 32 mm thick high quality Flush
Door with 1mm Laminate pasted on both sides of the frame work fitted with connector and
with a vision panel (150 mm x 1050 mm of 5 mm thick glass) All the panels are to be fitted by
using CRCA " C" profiles and PVC extrusions are used as trimmings. The shutter will be fixed
on Pivot hinges duly powder coated and will have door closures, 30mm dia SS H handles, 3ft
long, and locking arrangement, door stopper and all other fittings required for smooth

Code Description Rate Unit Qty Total

Details of cost for 1sqm.
 rate are taken as per Goderaj Quotations 8979.00 sqm 1 8979
Add 1 % for water charges 89.79
TOTAL 9068.79
Add 12% GST applicable on work contract, by
reversible method (multiplying factor 0.1405)
1274.16
TOTAL 10342.95
Add 15 % for contractor's profit and overheads
1551.44
TOTAL 11894.40
Add 1 % for Labour Cess 118.94
Cost of 1sqm 12013.34
Say 12013.30

ITEM NO 4

Code Description Rate Unit Qty Total

Details of cost for 1sqm.
rate are taken as per Goderaj Quotations 6459.00 sqm 1 6459
Add 1 % for water charges 64.59
TOTAL 6523.59
Add 12% GST applicable on work contract, by
reversible method (multiplying factor 0.1405)
916.56
TOTAL 7440.15
Add 15 % for contractor's profit and overheads
1116.02
TOTAL 8556.18
Add 1 % for Labour Cess 85.56
Cost of 1sqm 8641.74
Say 8641.70
 ITEM NO 5

Code Description Rate Unit Qty Total

Details of cost for 1sqm.
rate are taken as per Goderaj Quotations 8979.00 sqm 1 8979
Add 1 % for water charges 89.79
TOTAL 9068.79
Add 12% GST applicable on work contract, by
reversible method (multiplying factor 0.1405)
1274.16
TOTAL 10342.95
Add 15 % for contractor's profit and overheads
1551.44
TOTAL 11894.40
Add 1 % for Labour Cess 118.94
Cost of 1sqm 12013.34
Say 8641.70
 A B CPage D
8 of 9 E F G H I J
Name of Work :Providing and Fixing for Prof. Cabin and False Ceiling at prof. Ishwar Topa Building,
2 Allahabad University, Prayagraj.

3 SN Description No No No Lenght Width Height Qty Unit

4
5
6 1 80mm Full Ht Partition with Frame Door
7 faculty rooms 1 1 9 4.92 2.40 106.27
8 1 1 9 2.00 2.40 43.20
9 1 2 9 2.00 2.40 86.40
10 1 1 9 4.43 2.40 95.69
11 1 1 9 4.32 2.40 93.31
12 11 1 1 26.26 2.40 693.26
13 Total 1118.14
14 Say 1120 sqm
15
Modular Glass Door: Providing and fixing 12 mm thick frameless toughened glass (IS-2835).door shutter of approved
brand and manufacture, including providing and fixing top & bottom pivot & double action hydraulic floor spring
type fixing arrangement and making necessary holes, Door handle (Stainless Steel 'D' or 'H' type of size 300 mm x 19
16 2 mm tubular Handle with Grade 304, CE certified, marked & conforming to EN - 1154, of approved quality) ,locking
arrangement and

17 1 1 10 1.63 2.1 34.23

18 Say 35.00 sqm

19
Modular Flush Door: Providing and fixing door shutter / door jamb will be made out of 20 SWG M.S sheet. The
shutter are to be finished with minimum 32 mm thick high quality Flush Door with 1mm Laminate pasted on both
20 3 sides of the frame work fitted with connector and with a vision panel (150 mm x 1050 mm of 5 mm

21 1 1 10 1.00 2.10 21.00

22 1 1 18 1.00 2.10 37.80
23 Total 58.80
24 Say 60.00 sqm
25
26
27
28
Providing and fixing tiled false ceiling of specified materials of size 595x595 mm in true horizontal level,
suspended on inter locking metal grid of hot dipped galvanized steel sections ( galvanized @ 120 grams/
sqm, both side inclusive) consisting of main "T" runner with suitably spaced joints to get required length and
29 4 of size 24x38 mm made from 0.30 mm thick (minimum) sheet, spaced at 1200 mm center to center and
cross "T" of size 24x25 mm made of 0.30 mm thick (minimum) sheet

30 G F Lecture hall 1 1 2 15.93 14.97 476.94

31 corridoor 1 1 1 37.81 2.70 102.09
32 office 1 1 1 2.78 5.70 15.85
33 Entrance lobby 1 1 1 9.00 5.77 51.93
34 FF Lecture hall 1 1 1 26 13.00 338.00
35 corridoor 1 1 1 35 2.70 94.50
36 office 1 1 1 2.78 5.70 15.85
37 Entrance lobby 1 1 1 9.00 5.77 51.93
38 S F Faculty hall 1 1 1 26.00 13 338.00
39 corridoor 1 1 1 30 2.70 81.00
40 visitors lobby 1 1 1 3.40 3.30 11.22
41 HOD 1 1 1 5.00 5.70 28.50
42 Total 1605.80
43 Say 1600.00 sqm
12.5 mm thick tapered edge gypsum plain
boardconforming to IS: 2095- (Part I) : 2011
44 5 (Board with BIS certification marks) sqm
1117.65
 A B CPage D
9 of 9 E F G H I J
3 SN Description No No No Lenght Width Height Qty Unit
45 G F Lecture hall 1 1 2 15.93 0.90 28.67
46 corridoor 1 1 1 37.81 0.90 34.03
47 office 1 1 1 2.78 0.90 2.50
48 Entrance lobby 1 2 1 9.00 0.90 16.20
49 FF Lecture hall 1 2 1 26 0.90 46.80
50 corridoor 1 1 1 35 0.90 31.50
51 office 1 1 1 2.78 0.90 2.50
52 Entrance lobby 1 1 1 9.00 0.90 8.10
53 S F Faculty hall 1 1 1 26.00 0.90 23.40
54 corridoor 1 1 1 30 0.90 27.00
55 visitors lobby 1 1 1 3.40 0.90 3.06
56 HOD 1 1 1 5.00 0.90 4.50
57 Total 228.27
58 Say 230.00 sqm
59
60
61
62
63
64
65 Junior Engineer Assistant Engineer
66 Allahabad Central Division Allahabad Central Division
67 Prayagraj Prayagraj